Property Info
- MLS O6297813
- Unit No 6
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1214
- Living Area (sqft) 1214
- Foundation Slab
- Min Lease Slab
- HOA Fees $459.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate6.6 | Gross Yield11% | Annual Rent$20,400.00 | Property Taxes$2,762.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,762.00 | $13,810.00 | $27,620.00 | |||
| Net Cash Flow | $17,638.00 | $88,190.00 | $176,380.00 | |||
| HOA Fees | $5,508.00 | $27,540.00 | $55,080.00 |